Smithy Mushrooms started in year 1990 as Private Limited Company with registration number 02480783. The Smithy Mushrooms company has been functioning successfully for thirty four years now and its status is active. The firm's office is based in Ormskirk at 32 Derby Street. Postal code: L39 2BY.
At the moment there are 6 directors in the the company, namely Taeho J., Chanmo P. and Chunggi K. and others. In addition one secretary - Hee P. - is with the firm. At the moment there are several former directors listed by the company. In addition, the company lists several former secretaries. The full list of both former directors and former secretaries might be found in the box below.
Office Address | 32 Derby Street |
Town | Ormskirk |
Post code | L39 2BY |
Country of origin | United Kingdom |
Registration Number | 02480783 |
Date of Incorporation | Tue, 13th Mar 1990 |
Industry | Growing of vegetables and melons, roots and tubers |
End of financial Year | 31st December |
Company age | 34 years old |
Account next due date | Mon, 30th Sep 2024 (124 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Sun, 8th Sep 2024 (2024-09-08) |
Last confirmation statement dated | Fri, 25th Aug 2023 |
Profit & Loss | |||||||||
---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Balance Sheet | |||||||||
Cash Bank On Hand | 129 327 | 32 296 | 70 327 | 45 452 | 1 663 728 | 1 287 979 | 779 861 | 114 753 | 140 906 |
Current Assets | 927 052 | 1 095 356 | 1 320 102 | 1 409 197 | 3 202 640 | 3 150 382 | 3 136 831 | 1 868 827 | 1 354 768 |
Debtors | 572 087 | 771 214 | 953 919 | 1 094 757 | 1 193 912 | 1 533 556 | 2 033 805 | 1 335 017 | 813 200 |
Net Assets Liabilities | 577 457 | 585 732 | 2 904 597 | 3 065 505 | |||||
Other Debtors | 50 | 50 | 433 | 8 716 | 300 | 650 | 150 | ||
Property Plant Equipment | 318 610 | 325 033 | 316 110 | 304 059 | 454 698 | 628 722 | 1 418 460 | 7 536 776 | 13 403 526 |
Total Inventories | 225 638 | 291 846 | 295 856 | 268 988 | 345 000 | 328 847 | 323 165 | 419 057 | 400 662 |
Other | |||||||||
Audit Fees Expenses | 5 527 | 9 191 | |||||||
Company Contributions To Money Purchase Plans Directors | 4 150 | 3 571 | |||||||
Director Remuneration | 140 113 | 142 393 | |||||||
Accrued Liabilities | 31 397 | 35 761 | 59 754 | 49 767 | 57 449 | 58 091 | 71 436 | 253 967 | 637 848 |
Accumulated Depreciation Impairment Property Plant Equipment | 625 571 | 689 470 | 723 226 | 780 956 | 841 978 | 912 332 | 997 341 | 1 078 971 | 1 157 707 |
Amounts Owed To Group Undertakings | 185 976 | 307 387 | 645 877 | 673 942 | 312 610 | 2 017 378 | |||
Average Number Employees During Period | 37 | 38 | 40 | 42 | 45 | 50 | 52 | 54 | 60 |
Creditors | 590 221 | 761 420 | 1 058 755 | 11 933 | 5 967 | 713 599 | 1 315 878 | 3 903 350 | 1 288 590 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | 141 | 35 000 | 12 345 | 10 000 | 70 | ||||
Disposals Property Plant Equipment | 500 | 35 000 | 12 345 | 10 000 | 9 366 | ||||
Finance Lease Liabilities Present Value Total | 22 025 | 11 933 | 5 967 | 5 967 | |||||
Finished Goods | 53 573 | 54 944 | 76 597 | 78 313 | 103 542 | 118 106 | 97 250 | 131 891 | 61 184 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 45 658 | 53 962 | 54 919 | 51 459 | 51 947 | 54 411 | 50 942 | 58 544 | 67 234 |
Increase Decrease In Property Plant Equipment | 23 250 | ||||||||
Increase From Depreciation Charge For Year Property Plant Equipment | 64 040 | 68 756 | 70 075 | 71 022 | 70 424 | 85 009 | 81 630 | 78 736 | |
Net Current Assets Liabilities | 336 831 | 333 936 | 261 347 | 293 606 | 2 455 866 | 2 436 783 | 1 820 953 | -2 034 523 | 66 178 |
Number Shares Issued Fully Paid | 75 000 | 75 000 | 211 360 | 211 360 | 364 560 | 3 688 416 | |||
Other Creditors | 1 161 | 184 | 180 | 2 161 | 3 105 | 3 424 | 1 690 | 550 | 40 470 |
Other Taxation Social Security Payable | 13 222 | 17 090 | 18 355 | 17 994 | 23 523 | 27 004 | 30 753 | 24 195 | 45 513 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | |||
Prepayments Accrued Income | 60 363 | 51 586 | 119 043 | 159 025 | 282 343 | 695 835 | 648 215 | 232 094 | 68 010 |
Property Plant Equipment Gross Cost | 944 181 | 1 014 503 | 1 039 336 | 1 085 015 | 1 296 676 | 1 541 054 | 2 415 801 | 8 615 747 | 14 561 233 |
Raw Materials | 63 531 | 77 572 | 63 076 | 59 746 | 91 498 | 92 714 | 106 076 | 140 218 | 104 892 |
Recoverable Value-added Tax | 14 806 | 14 436 | 13 639 | 18 283 | 16 135 | 25 335 | 23 568 | 222 238 | 74 636 |
Total Additions Including From Business Combinations Property Plant Equipment | 70 822 | 59 833 | 58 024 | 221 661 | 253 744 | 874 747 | 6 199 946 | 5 945 486 | |
Total Assets Less Current Liabilities | 655 441 | 658 969 | 577 457 | 597 665 | 2 910 564 | 3 065 505 | 3 239 413 | 5 502 253 | 13 469 704 |
Trade Creditors Trade Payables | 278 480 | 343 038 | 276 629 | 307 800 | 286 160 | 481 113 | 704 164 | 1 549 300 | 506 799 |
Trade Debtors Trade Receivables | 419 868 | 628 142 | 743 804 | 831 733 | 850 134 | 751 386 | 1 225 372 | 837 535 | 610 554 |
Work In Progress | 108 534 | 159 330 | 156 183 | 130 929 | 149 960 | 118 027 | 119 839 | 146 948 | 234 586 |
Additional Provisions Increase From New Provisions Recognised | -17 000 | ||||||||
Administrative Expenses | 1 106 628 | 927 201 | |||||||
Amounts Owed By Group Undertakings | 28 000 | 103 000 | |||||||
Cash Cash Equivalents Cash Flow Value | 114 753 | ||||||||
Cash Receipts From Government Grants | -1 079 | ||||||||
Comprehensive Income Expense | 15 856 | 217 448 | |||||||
Consideration Received For Shares Issued Specific Share Issue | 2 246 984 | 4 749 996 | |||||||
Cost Sales | 7 417 902 | 6 735 312 | |||||||
Depreciation Amortisation Expense | 81 630 | 78 740 | |||||||
Depreciation Expense Property Plant Equipment | 81 630 | 78 736 | |||||||
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 079 | ||||||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 019 970 | -597 382 | |||||||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 605 787 | 538 817 | |||||||
Gain Loss On Disposal Assets Income Statement Subtotal | -58 | ||||||||
Gain Loss On Disposals Property Plant Equipment | -58 | ||||||||
Gross Profit Loss | 612 827 | 933 868 | |||||||
Income From Related Parties | 452 299 | 5 336 | |||||||
Income Taxes Paid Refund Classified As Operating Activities | 254 448 | ||||||||
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | 3 455 758 | ||||||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -665 108 | 26 153 | |||||||
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 95 892 | -18 395 | |||||||
Interest Expense On Bank Loans Similar Borrowings | 17 378 | 60 439 | |||||||
Interest Paid Classified As Operating Activities | -17 378 | -60 439 | |||||||
Interest Payable Similar Charges Finance Costs | 17 378 | 60 439 | |||||||
Issue Equity Instruments | 2 246 984 | 7 750 003 | |||||||
Loans Owed By Related Parties | 20 502 | ||||||||
Loans Owed To Related Parties | -57 960 | -57 960 | |||||||
Net Cash Flows From Used In Financing Activities | -3 918 566 | -5 732 621 | |||||||
Net Cash Flows From Used In Investing Activities | 6 199 946 | 5 945 544 | |||||||
Net Cash Flows From Used In Operating Activities | -1 616 272 | -239 076 | |||||||
Net Cash Generated From Operations | -1 633 650 | -45 067 | |||||||
Nominal Value Shares Issued Specific Share Issue | 1 | ||||||||
Operating Profit Loss | 23 234 | 6 439 | |||||||
Other Deferred Tax Expense Credit | -10 000 | -17 000 | |||||||
Other Operating Income Format1 | 517 035 | -228 | |||||||
Payments To Related Parties | 2 327 604 | 1 178 623 | |||||||
Pension Other Post-employment Benefit Costs Other Pension Costs | 32 486 | 37 196 | |||||||
Proceeds From Borrowings Classified As Financing Activities | -2 120 379 | ||||||||
Proceeds From Issuing Shares | -2 246 984 | -7 750 003 | |||||||
Proceeds From Sales Property Plant Equipment | 58 | ||||||||
Profit Loss | 15 856 | 217 448 | |||||||
Profit Loss On Ordinary Activities Before Tax | 5 856 | -54 000 | |||||||
Provisions | -43 000 | -60 000 | |||||||
Purchase Property Plant Equipment | -6 199 946 | -5 945 486 | |||||||
Repayments Borrowings Classified As Financing Activities | -449 876 | -2 017 382 | |||||||
Social Security Costs | 121 274 | 133 142 | |||||||
Staff Costs Employee Benefits Expense | 1 483 904 | 1 678 225 | |||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -10 000 | -271 448 | |||||||
Total Operating Lease Payments | 9 123 | 5 966 | |||||||
Turnover Revenue | 8 030 729 | 7 669 180 | |||||||
Wages Salaries | 1 330 144 | 1 507 887 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to 2023-12-31 filed on: 26th, March 2024 |
accounts | Free Download (23 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy